Permianville Royalty Trust (PVL) DCF Valuation
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Permianville Royalty Trust (PVL) Bundle
Looking to assess the intrinsic value of Permianville Royalty Trust (PVL)? Our (PVL) DCF Calculator integrates real-world data with extensive customization features, enabling you to adjust forecasts and enhance your investment strategies.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.5 | 5.6 | 4.2 | 15.0 | 10.4 | 10.5 | 10.6 | 10.7 | 10.8 | 10.9 |
| Revenue Growth, % | 0 | -41.31 | -24.59 | 258.07 | -30.72 | 0.84549 | 0.84549 | 0.84549 | 0.84549 | 0.84549 |
| EBITDA | 9.3 | 5.0 | 3.0 | 13.3 | 9.0 | 9.1 | 9.2 | 9.3 | 9.4 | 9.4 |
| EBITDA, % | 98.35 | 90.26 | 70.55 | 88.79 | 86.64 | 86.92 | 86.92 | 86.92 | 86.92 | 86.92 |
| Depreciation | .2 | .5 | 1.2 | 1.7 | -.5 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Depreciation, % | 1.65 | 9.74 | 29.45 | 11.21 | -4.53 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 |
| EBIT | 9.2 | 4.5 | 1.7 | 11.7 | 9.5 | 8.1 | 8.2 | 8.3 | 8.3 | 8.4 |
| EBIT, % | 96.69 | 80.53 | 41.09 | 77.58 | 91.17 | 77.41 | 77.41 | 77.41 | 77.41 | 77.41 |
| Total Cash | .1 | .0 | .1 | .9 | 1.4 | .5 | .5 | .5 | .5 | .5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | 9.2 | 4.5 | 1.7 | 11.7 | 9.5 | 8.1 | 8.2 | 8.3 | 8.3 | 8.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 9.3 | 5.0 | 3.0 | 13.3 | 9.0 | 9.1 | 9.2 | 9.3 | 9.4 | 9.4 |
| WACC, % | 8.48 | 8.48 | 8.48 | 8.48 | 8.48 | 8.48 | 8.48 | 8.48 | 8.48 | 8.48 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 36.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 10 | |||||||||
| Terminal Value | 149 | |||||||||
| Present Terminal Value | 99 | |||||||||
| Enterprise Value | 135 | |||||||||
| Net Debt | -1 | |||||||||
| Equity Value | 137 | |||||||||
| Diluted Shares Outstanding, MM | 33 | |||||||||
| Equity Value Per Share | 4.15 |
What You Will Get
- Comprehensive PVL Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust discount rates, tax parameters, revenue forecasts, and capital investments.
- Real-Time Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Simulation: Analyze various scenarios to assess Permianville Royalty Trust's future prospects.
- User-Friendly Interface: Designed for industry experts while remaining approachable for newcomers.
Key Features
- Customizable Royalty Parameters: Adjust key metrics such as oil and gas prices, production volumes, and distribution rates.
- Instant Royalty Valuation: Quickly calculates net asset value, cash flow projections, and other financial metrics.
- High-Precision Analytics: Leverages Permianville's actual performance data for accurate valuation insights.
- Effortless Scenario Planning: Easily evaluate various market conditions and their impact on returns.
- Efficiency Booster: Streamline the valuation process without the hassle of creating intricate financial models from the ground up.
How It Works
- Step 1: Download the Excel file for Permianville Royalty Trust (PVL).
- Step 2: Review the pre-filled financial data and projections for (PVL).
- Step 3: Adjust key inputs such as production estimates, royalty rates, and operating expenses (highlighted cells).
- Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
- Step 5: Evaluate the results and apply the insights to your investment strategies.
Why Choose This Calculator for Permianville Royalty Trust (PVL)?
- User-Friendly Interface: Tailored for both novices and seasoned investors.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to Permianville's valuation as you tweak the inputs.
- Pre-Configured Data: Comes loaded with Permianville's actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by analysts and investors for making well-informed investment choices.
Who Should Use Permianville Royalty Trust (PVL)?
- Investors: Gain exposure to oil and gas royalties with a reliable income stream.
- Financial Analysts: Utilize detailed reports to analyze performance and market trends.
- Consultants: Provide insights on energy investments tailored to client needs.
- Energy Enthusiasts: Enhance your knowledge of the energy sector and royalty trusts.
- Educators and Students: Explore real-world applications of energy finance in academic settings.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Permianville Royalty Trust (PVL).
- Real-World Data: Permianville's historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables to present clear, actionable results.